Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£160,905First YearProfit From Rental Income
£-59,033
↘ -37%After 5 Years
Change In Property Value
£83,330
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £11,717 | £11,767 | £11,808 | £11,850 | £11,892 | £59,033 |
| Profit Before Tax | £-11,717 | £-11,767 | £-11,808 | £-11,850 | £-11,892 | £-59,033 |
| Profit After Tax | £-11,717 | £-11,767 | £-11,808 | £-11,850 | £-11,892 | £-59,033 |
| Change In Property Value | £9,060 | £15,553 | £19,596 | £20,772 | £18,349 | £83,330 |
| Net Return | £-2,657 | £3,786 | £7,789 | £8,923 | £6,457 | £24,297 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change